[LEADER] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -107.6%
YoY- -104.2%
Quarter Report
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 278,330 258,860 268,915 298,568 293,336 276,641 250,621 7.26%
PBT 25,149 6,944 1,845 5,174 11,200 708 -33,793 -
Tax -2,930 -5,890 7,361 -5,174 -7,911 -708 33,793 -
NP 22,219 1,054 9,206 0 3,289 0 0 -
-
NP to SH 22,219 1,054 9,206 -250 3,289 -2,433 -28,292 -
-
Tax Rate 11.65% 84.82% -398.97% 100.00% 70.63% 100.00% - -
Total Cost 256,111 257,806 259,709 298,568 290,047 276,641 250,621 1.45%
-
Net Worth 449,618 0 423,214 399,999 416,606 412,741 419,140 4.80%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 449,618 0 423,214 399,999 416,606 412,741 419,140 4.80%
NOSH 436,522 445,999 436,303 416,666 438,533 434,464 436,604 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.98% 0.41% 3.42% 0.00% 1.12% 0.00% 0.00% -
ROE 4.94% 0.00% 2.18% -0.06% 0.79% -0.59% -6.75% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 63.76 58.04 61.63 71.66 66.89 63.67 57.40 7.27%
EPS 5.09 0.24 2.11 -0.06 0.75 -0.56 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.00 0.97 0.96 0.95 0.95 0.96 4.81%
Adjusted Per Share Value based on latest NOSH - 416,666
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 63.85 59.38 61.69 68.49 67.29 63.46 57.49 7.26%
EPS 5.10 0.24 2.11 -0.06 0.75 -0.56 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0314 0.00 0.9708 0.9176 0.9557 0.9468 0.9615 4.80%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 - - - - - -
Price 0.67 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.05 1.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.16 262.35 0.00 0.00 0.00 0.00 0.00 -
EY 7.60 0.38 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 31/05/02 26/02/02 28/11/01 28/08/01 21/05/01 19/02/01 -
Price 0.70 0.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.10 1.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.75 275.05 0.00 0.00 0.00 0.00 0.00 -
EY 7.27 0.36 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment